[GPACKET] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -22.06%
YoY- -576.34%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 580,878 500,184 351,254 185,528 89,420 139,505 68,484 42.76%
PBT -149,746 -234,425 -212,027 -121,026 -18,892 48,566 51,514 -
Tax 631 -856 -1,362 -2,027 -1,704 -3,535 -613 -
NP -149,115 -235,281 -213,389 -123,053 -20,596 45,031 50,901 -
-
NP to SH -77,288 -144,752 -157,925 -119,266 -17,634 45,214 50,629 -
-
Tax Rate - - - - - 7.28% 1.19% -
Total Cost 729,993 735,465 564,643 308,581 110,016 94,474 17,583 85.97%
-
Net Worth 105,096 236,665 613,775 286,605 379,406 402,651 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 20,718 - -
Div Payout % - - - - - 45.82% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 105,096 236,665 613,775 286,605 379,406 402,651 0 -
NOSH 700,640 657,405 652,952 398,062 321,531 314,571 405,648 9.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -25.67% -47.04% -60.75% -66.33% -23.03% 32.28% 74.33% -
ROE -73.54% -61.16% -25.73% -41.61% -4.65% 11.23% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 82.91 76.08 53.79 46.61 27.81 44.35 16.88 30.34%
EPS -11.03 -22.02 -24.19 -29.96 -5.48 14.37 12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 6.59 0.00 -
NAPS 0.15 0.36 0.94 0.72 1.18 1.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 398,062
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.25 21.74 15.27 8.06 3.89 6.06 2.98 42.73%
EPS -3.36 -6.29 -6.86 -5.18 -0.77 1.97 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.0457 0.1029 0.2668 0.1246 0.1649 0.175 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.58 0.93 0.71 0.85 4.18 7.80 -
P/RPS 0.52 0.76 1.73 1.52 3.06 9.43 46.20 -52.62%
P/EPS -3.90 -2.63 -3.85 -2.37 -15.50 29.08 62.49 -
EY -25.65 -37.96 -26.01 -42.20 -6.45 3.44 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 2.87 1.61 0.99 0.99 0.72 3.27 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 15/11/10 12/11/09 14/11/08 14/11/07 03/11/06 -
Price 0.47 0.61 0.89 1.38 0.77 2.82 8.68 -
P/RPS 0.57 0.80 1.65 2.96 2.77 6.36 51.41 -52.74%
P/EPS -4.26 -2.77 -3.68 -4.61 -14.04 19.62 69.55 -
EY -23.47 -36.10 -27.18 -21.71 -7.12 5.10 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 3.13 1.69 0.95 1.92 0.65 2.20 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment